TMO
Thermo Fisher Scientific Inc
Price:  
565.95 
USD
Volume:  
1,557,601.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TMO WACC - Weighted Average Cost of Capital

The WACC of Thermo Fisher Scientific Inc (TMO) is 9.2%.

The Cost of Equity of Thermo Fisher Scientific Inc (TMO) is 9.95%.
The Cost of Debt of Thermo Fisher Scientific Inc (TMO) is 4.70%.

Range Selected
Cost of equity 8.10% - 11.80% 9.95%
Tax rate 9.00% - 10.10% 9.55%
Cost of debt 4.00% - 5.40% 4.70%
WACC 7.5% - 10.8% 9.2%
WACC

TMO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.93 1.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 11.80%
Tax rate 9.00% 10.10%
Debt/Equity ratio 0.16 0.16
Cost of debt 4.00% 5.40%
After-tax WACC 7.5% 10.8%
Selected WACC 9.2%